1760 Co Rd 23C
East Jewett, New York, 12424-5504
6 bed • 2 bath • 12 guests • $459,000
Annual Revenue
$101,143
Profit (Cash Flow)
$43,354
Cash on Cash Return
36.1%
Annual Revenue
AirDNA projects $644/night at 43% occupancy ($101,143).
Occupancy Rate
Avg Daily Rate
Return Metrics
36.1% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
36.1%
Cap Rate
16.19%
Tax Calculator
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$21,784
Deductible property tax
$4,544
Your total deduction
$28,750
Your adjusted annual income
$150,000 - $28,750 = $121,249
Taxes on $121,249 (30%)
$36,374
Your old tax bill
$45,000
Your new tax bill
$36,374
Estimated tax savings
$8,625
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com